Terraced
M27
2 beds
1 bath
Rutland Avenue, Swinton, Manchester M27
Initial Investment
£85,600First YearProfit From Rental Income
£-37,326
↘ -44%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
-3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £7,443 | £7,455 | £7,465 | £7,476 | £7,487 | £37,326 |
| Profit Before Tax | £-7,443 | £-7,455 | £-7,465 | £-7,476 | £-7,487 | £-37,326 |
| Profit After Tax | £-7,443 | £-7,455 | £-7,465 | £-7,476 | £-7,487 | £-37,326 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £-3,943 | £-3,885 | £-183 | £1,991 | £3,448 | £-2,571 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change